E

Erlebnis Akademie AG
F:EAD

Watchlist Manager
Erlebnis Akademie AG
F:EAD
Watchlist
Price: 8.95 EUR Market Closed
Market Cap: 21.7m EUR

Intrinsic Value

EAD price has not been updated for more than 5 years. This may indicate that the stock has been delisted.

The intrinsic value of one EAD stock under the Base Case scenario is 11.22 EUR. Compared to the current market price of 8.95 EUR, Erlebnis Akademie AG is Undervalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EAD Intrinsic Value
11.22 EUR
Undervaluation 20%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
Erlebnis Akademie AG

What is Valuation History?
Ask AI Assistant
What other research platforms think about EAD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EAD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Erlebnis Akademie AG.

Explain Valuation
Compare EAD to

Fundamental Analysis

Erlebnis Akademie AG
F:EAD
DE
Hotels, Restaurants & Leisure
Market Cap
22.6m EUR
IPO
Dec 11, 2015
DE
Hotels, Restaurants & Leisure
Market Cap
22.6m EUR
IPO
Dec 11, 2015
Price
Company Overview
Loading...
Economic Moat
Loading...
Contacts
Loading...
How do you feel about EAD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Erlebnis Akademie AG

Current Assets 6.9m
Cash & Short-Term Investments 3m
Receivables 1.1m
Other Current Assets 2.9m
Non-Current Assets 42.4m
Long-Term Investments 1.3m
PP&E 39.2m
Intangibles 91.6k
Other Non-Current Assets 1.8m
Current Liabilities 1.4m
Accounts Payable 1.1m
Accrued Liabilities 5.3k
Other Current Liabilities 275.1k
Non-Current Liabilities 28m
Long-Term Debt 20.1m
Other Non-Current Liabilities 7.8m
Efficiency

Free Cash Flow Analysis
Erlebnis Akademie AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Erlebnis Akademie AG

Revenue
35.3m EUR
Cost of Revenue
-3.3m EUR
Gross Profit
31.9m EUR
Operating Expenses
-27.7m EUR
Operating Income
4.3m EUR
Other Expenses
-3m EUR
Net Income
1.3m EUR
Fundamental Scores

EAD Profitability Score
Profitability Due Diligence

Erlebnis Akademie AG's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Declining Gross Margin
44/100
Profitability
Score

Erlebnis Akademie AG's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

EAD Solvency Score
Solvency Due Diligence

Erlebnis Akademie AG's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Average Altman Z-Score
43/100
Solvency
Score

Erlebnis Akademie AG's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EAD Price Targets Summary
Erlebnis Akademie AG

Wall Street analysts forecast EAD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EAD is 12.16 EUR with a low forecast of 12.04 EUR and a high forecast of 12.52 EUR.

Lowest
Price Target
12.04 EUR
35% Upside
Average
Price Target
12.16 EUR
36% Upside
Highest
Price Target
12.52 EUR
40% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EAD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one EAD stock?

The intrinsic value of one EAD stock under the Base Case scenario is 11.22 EUR.

Is EAD stock undervalued or overvalued?

Compared to the current market price of 8.95 EUR, Erlebnis Akademie AG is Undervalued by 20%.

Back to Top